Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.59% first-year return on $80,685 initial cash invested.
-10.59%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$1,860
Rent
-$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,685
Downpayment
20%
$59,700
Closing costs
1%
$2,985
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,860
Total Expenses
$2,572
Mortgage P&I
79%
$1,464
Property Taxes
20%
$372
Home Insurance
6%
$104
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$205